Semi Detached
HA8
6 beds
5 baths
Whitchurch Lane, Canons Park, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£100,708
↗ 23%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
52%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £79,800 | £80,997 | £83,022 | £85,097 | £87,650 | £416,567 |
| Total Expenses | £58,074 | £58,205 | £58,418 | £58,637 | £58,903 | £292,236 |
| Profit Before Tax | £21,726 | £22,792 | £24,604 | £26,461 | £28,748 | £124,331 |
| Profit After Tax | £17,598 | £18,462 | £19,929 | £21,433 | £23,286 | £100,708 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £17,611 | £18,474 | £44,930 | £66,059 | £82,670 | £229,743 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change